CashFlowRE
Sign in Sign up
226 Lexington Ave
B+ Composite 75.97
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +9.3/15.0
  • Appreciation +5.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$65,000

226 Lexington Ave · Mobile, AL 36603
2 bd · 2.0 ba · 1,048 sqft · SingleFamily public records · 12 Days on market
Built 1986 3,484 sqft lot $62/sqft · at area comps Est $68k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to a fantastic opportunity for homebuyers and investors alike! This charming 2-story home is perfect for anyone looking to purchase a property under $100K with only minor upgrades needed—making it a smart and affordable move. As you enter the home, you’re greeted by beautiful hardwood floors that lead into a spacious den/common area, perfect for relaxing or entertaining. The home features 2 bedrooms and 2 bathrooms, with the potential to easily convert into a 3 bedroom, 2 bathroom by enclosing an opening to the bonus room—giving you instant added value. Enjoy multiple access points with 3 separate entrances, plus a balcony that adds character and outdoor living space. The home also includes a cozy breakfast room for everyday dining. Situated on a corner lot, this property offers added space and visibility—and as a bonus, the parade route runs directly in front of the home on Lexington Ave, making it a unique and exciting location during local events. Convenience is unmatched: Just approximately 5 minutes from downtown Mobile and everything it has to offer, approximately 3 minutes from Bishop State Community College, and approximately 2 minutes from Mobile Infirmary and USA Health Children's & Women’s Hospital. This home is currently vacant and being sold as-is, making it a great option for a first-time homebuyer, rental investment, or someone looking to add value with light improvements. Don’t miss your chance to own a property with location, potential, and affordability all in one! Schedule your showing today! Buyer/Buyers agent to verify all information deemed important.

Key facts

  • Balcony
  • Spacious den
  • Cozy breakfast room

Tags

HARDWOOD FLOORSSPACIOUS DENMULTIPLE ACCESS POINTS3 SEPARATE ENTRANCESBALCONYCOZY BREAKFAST ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $771 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 20.5% vs local median 4.9% in Mobile — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#20 in AL, #4,262 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D-, crime F, employment D-.
  • Mobile County (urban): math 15% / reading 39% proficiency, ranked #81 of 129 in AL (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 36 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,678 units permitted in Mobile County in 2024 (264 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($449 loan paydown + $859 appreciation (1.3% local appreciation)).
  • Mobile County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.27%
Cap rate
20.53%
Cash-on-cash
50.84%
DSCR
3.26
GRM
3.7

CMA / ARV

ARV (median comp)
$67,662
List price
$65,000
Delta
-3.93%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
565 Cedar Ave 0.51mi 2/1.0 1,032 (-2%) 3mo $35,000 $34 67
1557 Basil St 0.31mi 3/2.0 (+1) 1,147 (+9%) 0mo $105,000 $92 64
1105 Adams St 0.40mi 3/2.0 (+1) 1,102 (+5%) 11mo $55,000 $50 59
1510 Congress St 0.21mi 3/1.0 (+1) 941 (-10%) 13mo $64,900 $69 53
1452 Delusser St 0.26mi 2/1.0 938 (-10%) 17mo $30,000 $32 53
1103 Lyons St 0.51mi 2/1.0 962 (-8%) 15mo $45,000 $47 46
1104 Old Shell Rd 0.67mi 2/2.0 1,000 (-5%) 22mo $168,000 $168 43
1159 Hercules St 0.52mi 3/2.0 (+1) 1,172 (+12%) 14mo $160,000 $137 39
213 Kennedy St 0.48mi 3/2.0 (+1) 1,201 (+15%) 15mo $160,000 $133 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
53.9%
Equity multiple
3.82×
Total profit
$51,341
Equity at exit
$23,284
10-year hold
IRR
55.1%
Equity multiple
7.67×
Total profit
$121,387
Equity at exit
$31,806

Cash invested: $18,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 36603

Home prices YoY
2.8%
Active inventory
36
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$28 /mo · $339/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$771

Break-even live

Break-even rent $502
Max offer price $65,000
Occupancy floor 43%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$16,250
Closing costs
$1,950
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1254 Old Shell Rd Mobile, AL 1.0–2.0 1.0 660 $975 $1.48 14d 4 0.45mi
57 N Ann St Unit 1043453P Mobile, AL 2.0 2.0 1065 $2,015 $1.89 21d 1 0.49mi
1566 Dauphin St Unit Back Carriage House Mobile, AL 3.0 1.0 1300 $1,200 $0.92 44d 1 0.69mi
12 S Catherine St Unit 2 Mobile, AL 1.0 1.0 700 $725 $1.04 21d 1 0.73mi
305 Indian Creek Dr E Unit 1043809P Mobile, AL 3.0 2.5 1496 $3,985 $2.66 14d 1 0.83mi
1141 Montauk Ave Unit 1043864P Mobile, AL 3.0 2.0 1420 $2,741 $1.93 14d 1 0.84mi
111 S Catherine St Mobile, AL 2.0 1.0 891 $899 $1.01 44d 1 0.91mi
1704 McGill Ave Unit B Mobile, AL 3.0 2.5 1500 $1,750 $1.17 44d 1 0.98mi
84 S Lafayette St Unit 1043577P Mobile, AL 3.0 2.0 1496 $3,116 $2.08 14d 1 0.99mi
207 Michigan Ave Unit 3 Mobile, AL 1.0 1.0 1000 $795 $0.80 21d 1 1.09mi
207 Michigan Ave Unit 3 Mobile, AL 1.0 1.0 1000 $795 $0.80 44d 1 1.09mi
186 Stanton Rd Mobile, AL 1.0–3.0 1.0–2.5 1263 $2,062 $1.63 44d 1 1.13mi
1417 Monroe St Mobile, AL 2.0 1.0 1064 $1,350 $1.27 44d 1 1.18mi
510 Schwartz St Mobile, AL 3.0 2.0 1288 $1,400 $1.09 14d 1 1.19mi
558 Saint Francis St Unit 2D Mobile, AL 1.0 1.0 1150 $1,550 $1.35 44d 1 1.20mi
430 Saint Louis St Mobile, AL 1.0 1.0–1.5 968 $1,614 $1.67 14d 2 1.25mi
250 Tuttle Ave Unit B Mobile, AL 1.0 1.0 928 $1,100 $1.19 44d 1 1.27mi
957 Savannah St Mobile, AL 2.0 1.5 1054 $1,400 $1.33 21d 1 1.34mi
412 Dauphin St Mobile, AL 2.0 1.0–2.5 1553 $2,350 $1.51 14d 2 1.36mi
122 Demouy Ave Unit 1/2 Mobile, AL 2.0 1.0 1300 $1,530 $1.18 44d 1 1.36mi
1013 Elmira St Unit A Mobile, AL 2.0 1.0 1000 $995 $0.99 21d 1 1.38mi
423 Devon Dr Mobile, AL 3.0 1.0 1220 $950 $0.78 44d 1 1.43mi

Listing history 6 events

  1. 2026-06-18
    days on market $65,000 Active 12 DOM
  2. 2026-06-17
    status $65,000 Active 11 DOM
  3. 2026-05-09
    status Pending 1647-char remark
    Show marketing remark (1647 chars)

    Welcome to a fantastic opportunity for homebuyers and investors alike! This charming 2-story home is perfect for anyone looking to purchase a property under $100K with only minor upgrades needed—making it a smart and affordable move. As you enter the home, you’re greeted by beautiful hardwood floors that lead into a spacious den/common area, perfect for relaxing or entertaining. The home features 2 bedrooms and 2 bathrooms, with the potential to easily convert into a 3 bedroom, 2 bathroom by enclosing an opening to the bonus room—giving you instant added value. Enjoy multiple access points with 3 separate entrances, plus a balcony that adds character and outdoor living space. The home also includes a cozy breakfast room for everyday dining. Situated on a corner lot, this property offers added space and visibility—and as a bonus, the parade route runs directly in front of the home on Lexington Ave, making it a unique and exciting location during local events. Convenience is unmatched: Just approximately 5 minutes from downtown Mobile and everything it has to offer, approximately 3 minutes from Bishop State Community College, and approximately 2 minutes from Mobile Infirmary and USA Health Children's & Women’s Hospital. This home is currently vacant and being sold as-is, making it a great option for a first-time homebuyer, rental investment, or someone looking to add value with light improvements. Don’t miss your chance to own a property with location, potential, and affordability all in one! Schedule your showing today! Buyer/Buyers agent to verify all information deemed important.

  4. 2026-05-05
    status Active 1647-char remark
    Show marketing remark (1647 chars)

    Welcome to a fantastic opportunity for homebuyers and investors alike! This charming 2-story home is perfect for anyone looking to purchase a property under $100K with only minor upgrades needed—making it a smart and affordable move. As you enter the home, you’re greeted by beautiful hardwood floors that lead into a spacious den/common area, perfect for relaxing or entertaining. The home features 2 bedrooms and 2 bathrooms, with the potential to easily convert into a 3 bedroom, 2 bathroom by enclosing an opening to the bonus room—giving you instant added value. Enjoy multiple access points with 3 separate entrances, plus a balcony that adds character and outdoor living space. The home also includes a cozy breakfast room for everyday dining. Situated on a corner lot, this property offers added space and visibility—and as a bonus, the parade route runs directly in front of the home on Lexington Ave, making it a unique and exciting location during local events. Convenience is unmatched: Just approximately 5 minutes from downtown Mobile and everything it has to offer, approximately 3 minutes from Bishop State Community College, and approximately 2 minutes from Mobile Infirmary and USA Health Children's & Women’s Hospital. This home is currently vacant and being sold as-is, making it a great option for a first-time homebuyer, rental investment, or someone looking to add value with light improvements. Don’t miss your chance to own a property with location, potential, and affordability all in one! Schedule your showing today! Buyer/Buyers agent to verify all information deemed important.

  5. 2026-04-23
    status Pending 1647-char remark
    Show marketing remark (1647 chars)

    Welcome to a fantastic opportunity for homebuyers and investors alike! This charming 2-story home is perfect for anyone looking to purchase a property under $100K with only minor upgrades needed—making it a smart and affordable move. As you enter the home, you’re greeted by beautiful hardwood floors that lead into a spacious den/common area, perfect for relaxing or entertaining. The home features 2 bedrooms and 2 bathrooms, with the potential to easily convert into a 3 bedroom, 2 bathroom by enclosing an opening to the bonus room—giving you instant added value. Enjoy multiple access points with 3 separate entrances, plus a balcony that adds character and outdoor living space. The home also includes a cozy breakfast room for everyday dining. Situated on a corner lot, this property offers added space and visibility—and as a bonus, the parade route runs directly in front of the home on Lexington Ave, making it a unique and exciting location during local events. Convenience is unmatched: Just approximately 5 minutes from downtown Mobile and everything it has to offer, approximately 3 minutes from Bishop State Community College, and approximately 2 minutes from Mobile Infirmary and USA Health Children's & Women’s Hospital. This home is currently vacant and being sold as-is, making it a great option for a first-time homebuyer, rental investment, or someone looking to add value with light improvements. Don’t miss your chance to own a property with location, potential, and affordability all in one! Schedule your showing today! Buyer/Buyers agent to verify all information deemed important.

  6. 2026-04-17
    listed $65,000 Active 1647-char remark
    Show marketing remark (1647 chars)

    Welcome to a fantastic opportunity for homebuyers and investors alike! This charming 2-story home is perfect for anyone looking to purchase a property under $100K with only minor upgrades needed—making it a smart and affordable move. As you enter the home, you’re greeted by beautiful hardwood floors that lead into a spacious den/common area, perfect for relaxing or entertaining. The home features 2 bedrooms and 2 bathrooms, with the potential to easily convert into a 3 bedroom, 2 bathroom by enclosing an opening to the bonus room—giving you instant added value. Enjoy multiple access points with 3 separate entrances, plus a balcony that adds character and outdoor living space. The home also includes a cozy breakfast room for everyday dining. Situated on a corner lot, this property offers added space and visibility—and as a bonus, the parade route runs directly in front of the home on Lexington Ave, making it a unique and exciting location during local events. Convenience is unmatched: Just approximately 5 minutes from downtown Mobile and everything it has to offer, approximately 3 minutes from Bishop State Community College, and approximately 2 minutes from Mobile Infirmary and USA Health Children's & Women’s Hospital. This home is currently vacant and being sold as-is, making it a great option for a first-time homebuyer, rental investment, or someone looking to add value with light improvements. Don’t miss your chance to own a property with location, potential, and affordability all in one! Schedule your showing today! Buyer/Buyers agent to verify all information deemed important.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$339 · $28/mo
Projected year-2 tax
$339 · $28/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥104°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,730
− Mortgage interest
−$3,641
− Property taxes
−$339
− Insurance
−$325
− Repairs & maintenance
−$1,418
− Management
−$1,418
− Depreciation
−$1,891
Taxable income
$8,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,087
After-tax cash flow
$7,165/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mobile County
NCES district ID
0102370
Math proficiency
15% ▼ -28.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$42,455
Composite
22.9/100
National rank
#8002
State rank
#81 of 129 in AL

Livability — Mobile

Score
75/100
State rank
#20
US rank
#4262

Category grades

Amenities B- Commute A+ Cost of living A+ Crime F Employment D- Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobile, AL
City population
205,729
Population (ZIP)
7,805

Population outlook (Mobile County) Hauer SSP2

Today (2025)
415,303 people
By 2030
411,755 · -0.9%
By 2040
399,670 · -3.8%
By 2050
382,616 · -7.9%
By 2075
337,353 · -18.8%
By 2100
283,391 · -31.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (85%)
Race & ethnicity
Black 85% White 12% Two or more races 1% Hispanic / Latino 1%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Mobile

2024 margin
R (+16.4) · D 41.3% · R 57.7%
2008→2024 swing
-7.7pp toward R · 2008: -8.7pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+11.9 2016: R+13.9 2012: R+9.3 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.32%
Current HPI
48.9551
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-05-09 Pending GCMLS AL
  • 2026-05-05 Relisted GCMLS AL
  • 2026-04-23 Pending GCMLS AL
  • 2026-04-17 Listed $65,000 GCMLS AL

Property tax history

+1.2%/yr

Latest (2025): $339 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…